| Metric | FY 2021 | Prior Q | FY 2020 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.3B | — | $1.3B | — | -1.7% |
| Op. Income | $534M | — | $280M | — | 90.7% |
| Gross Margin | 101.0% | — | 80.7% | — | 20.3pp |
| Net Margin | 32.3% | — | 17.1% | — | 15.2pp |
| EPS (Diluted) | $4.42 | — | $2.35 | — | 88.1% |
| Free Cash Flow | $672M | — | $359M | — | 87.0% |
| Item | Amount |
|---|---|
| REVENUE | $1.3B |
| Cost of Revenue | -$13M |
| GROSS PROFIT | $1.3B |
| R&D Expenses | $0 |
| Selling & Marketing | $12M |
| General & Administrative | $422M |
| SG&A Expenses | $434M |
| Other Expenses | $310M |
| Operating Expenses | $744M |
| Cost & Expenses | $731M |
| OPERATING INCOME | $534M |
| Interest Income | $943M |
| Interest Expense | $42M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $534M |
| Income Tax Expense | $125M |
| Net Income from Continuing Ops | $409M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $409M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $399M |
| D&A | $42M |
| EBIT | $534M |
| EBITDA | $575M |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| REVENUE | $1.3B |
| Cost of Revenue | -$13M |
| GROSS PROFIT | $1.3B |
| R&D Expenses | $0 |
| Selling & Marketing | $12M |
| General & Administrative | $422M |
| SG&A Expenses | $434M |
| Other Expenses | $310M |
| Operating Expenses | $744M |
| Cost & Expenses | $731M |
| OPERATING INCOME | $534M |
| Interest Income | $943M |
| Interest Expense | $42M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $534M |
| Income Tax Expense | $125M |
| Net Income from Continuing Ops | $409M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $409M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $399M |
| D&A | $42M |
| EBIT | $534M |
| EBITDA | $575M |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| Net Income | $409M |
| Depreciation & Amortization | $42M |
| Stock-Based Compensation | $14M |
| Deferred Income Tax | -$5M |
| Other Non-Cash Items | $102M |
| Change in Working Capital | $128M |
| OPERATING CASH FLOW | $689M |
| Capital Expenditure | -$17M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$3.9B |
| Sales/Maturities of Investments | $2.2B |
| Other Investing Activities | -$675M |
| NET CASH FROM INVESTING | -$2.4B |
| Net Debt Issuance | -$443M |
| Common Stock Repurchased | -$4M |
| Common Dividends Paid | -$145M |
| Other Financing Activities | $2.5B |
| NET CASH FROM FINANCING | $1.9B |
| FREE CASH FLOW | $672M |
| Net Change in Cash | $198M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $462M |
| Short-Term Investments | $4.2B |
| Net Receivables | $621M |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $5.3B |
| PP&E (Net) | $205M |
| Goodwill | $538M |
| Intangible Assets | $18M |
| Long-Term Investments | $27.6B |
| Tax Assets | $109M |
| Other Non-Current Assets | $1.2B |
| TOTAL NON-CURRENT ASSETS | $29.6B |
| TOTAL ASSETS | $34.9B |
| Account Payables | $0 |
| Short-Term Debt | $675M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $29.8B |
| TOTAL CURRENT LIABILITIES | $30.9B |
| Long-Term Debt | $574M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | -$145M |
| TOTAL NON-CURRENT LIABILITIES | $551M |
| TOTAL LIABILITIES | $31.5B |
| Common Stock | $937.0K |
| Additional Paid-In Capital | $1.1B |
| Retained Earnings | $2.3B |
| Treasury Stock | -$127M |
| Accum. Other Comp. Income | -$23M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $3.4B |
| Minority Interest | $0 |
| TOTAL EQUITY | $3.4B |
| TOTAL LIABILITIES & EQUITY | $34.9B |
| Total Debt | $1.4B |
| Net Debt | $932M |